[KPS] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 51.22%
YoY- 205.32%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 237,634 246,202 169,536 171,811 163,992 134,712 142,709 40.35%
PBT 95,670 95,972 87,889 89,526 66,592 39,963 11,422 310.84%
Tax -49,995 -49,041 -36,593 -36,101 -31,263 -9,712 -4,269 413.39%
NP 45,675 46,931 51,296 53,425 35,329 30,251 7,153 243.02%
-
NP to SH 45,675 46,931 51,296 53,425 35,329 30,251 7,193 241.75%
-
Tax Rate 52.26% 51.10% 41.64% 40.32% 46.95% 24.30% 37.38% -
Total Cost 191,959 199,271 118,240 118,386 128,663 104,461 135,556 26.02%
-
Net Worth 369,600 508,800 599,866 115,265 85,279 84,821 88,750 158.17%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 369,600 508,800 599,866 115,265 85,279 84,821 88,750 158.17%
NOSH 369,600 508,800 99,977 84,753 85,279 84,821 88,750 158.17%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 19.22% 19.06% 30.26% 31.10% 21.54% 22.46% 5.01% -
ROE 12.36% 9.22% 8.55% 46.35% 41.43% 35.66% 8.10% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 64.29 48.39 169.57 202.72 192.30 158.82 160.80 -45.63%
EPS 12.36 9.22 51.31 63.04 41.43 35.66 8.10 32.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 6.00 1.36 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 84,753
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 44.22 45.81 31.55 31.97 30.52 25.07 26.56 40.34%
EPS 8.50 8.73 9.55 9.94 6.57 5.63 1.34 241.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6878 0.9468 1.1163 0.2145 0.1587 0.1578 0.1652 158.13%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.62 1.76 1.19 0.86 0.85 0.85 1.02 -
P/RPS 2.52 3.64 0.70 0.42 0.44 0.54 0.63 151.34%
P/EPS 13.11 19.08 2.32 1.36 2.05 2.38 12.59 2.72%
EY 7.63 5.24 43.12 73.30 48.74 41.96 7.95 -2.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.76 0.20 0.63 0.85 0.85 1.02 36.01%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 05/03/04 21/11/03 28/08/03 29/05/03 27/02/03 29/11/02 27/08/02 -
Price 1.45 1.64 1.77 0.83 0.80 0.86 0.90 -
P/RPS 2.26 3.39 1.04 0.41 0.42 0.54 0.56 152.83%
P/EPS 11.73 17.78 3.45 1.32 1.93 2.41 11.10 3.73%
EY 8.52 5.62 28.99 75.95 51.78 41.47 9.01 -3.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.64 0.30 0.61 0.80 0.86 0.90 37.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment